Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $157k initial cash invested.
-18.61%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,568
Rent
-$2,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $5,000 expenses = $2,432 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,612
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$5,000
Mortgage P&I
128%
$3,283
Property Taxes
10%
$248
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642